2010 Q3 md&a & interim financial statements

604 views

Published on

Published in: Economy & Finance, Business
0 Comments
0 Likes
Statistics
Notes
  • Be the first to comment

  • Be the first to like this

No Downloads
Views
Total views
604
On SlideShare
0
From Embeds
0
Number of Embeds
3
Actions
Shares
0
Downloads
3
Comments
0
Likes
0
Embeds 0
No embeds

No notes for slide

2010 Q3 md&a & interim financial statements

  1. 1. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) This Managements Discussion and Analysis ("MD&A") provides a review of the significant developments and issues that influenced the Company during the three months and nine months ended September 30, 2010. It should be read in conjunction with the unaudited consolidated financial statements of Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.) (“Prophecy” or the “Company”) for the three and nine months ended September 30, 2010, and the audited consolidated financial statements of the Company for the year ended December 31, 2009. This MD&A contains information up to and including November 19, 2010. Additional information relating to Prophecy is available on SEDAR at www.sedar.com and on Prophecy’s website at www.prophecyresource.com. Except for statements of historical fact relating to the Company, certain information contained herein constitutes forward-looking statements. This MD&A contains forward-looking statements which reflect management’s expectations regarding Prophecy’s future growth, results of operations, performance, business prospects and opportunities. Words such as "expects", "anticipates", "intends", "plans", "believes", "estimates", or similar expressions, are forward-looking statements within the meaning of securities laws. Forward-looking statements include, without limitation, the information concerning possible or assumed future results of operations of Prophecy. These statements are not historical facts but instead represent only Prophecy’s expectations, estimates and projections regarding future events. These statements are not guarantees of future performance and involve assumptions and risks and uncertainties that are difficult to predict. Therefore, actual results may differ materially from what is expressed, implied or forecasted in such forward-looking statements. In addition to the factors that Prophecy currently believes to be material such as, but not limited to, its ability to obtain adequate working capital, its ability to secure purchase contracts relating to its various operations, the cyclical nature of the industry within which it operates and price fluctuations in the demand and supply of the products it produces, its reliance on joint venture partners, authorized intermediaries, key customers, suppliers and third party service providers, its ability to operate its production facilities on a profitable basis, changes in currency exchange rates and interest rates, evaluation of its provision for income and related taxes and the Mongolian economic, political and social conditions and government policy, as well as other factors, such as general, economic and business conditions and opportunities available to or pursued by Prophecy, which are not currently viewed as material but could cause actual results to differ materially from those described in the forward-looking statements. Although Prophecy has attempted to identify important risks and factors that could cause actual actions, events or results to differ materially from those described in forward-looking statements, there may be other factors and risks that cause actions, events or results not anticipated, estimated or intended. Accordingly, readers should not place any undue reliance on forward-looking statements as such information may not be appropriate for other purposes. Prophecy maintains a forward-looking statement database which is reviewed by management on a regular basis to ensure that no material change has occurred with respect to such forecasts. The Company will publicly disclose such material changes to its forward-looking statements as soon as they are known to management. 1. Highlights and Significant Events for the three months ended September 30, 2010 (“Q3 2010”)  Acquired 100% interest of Wellgreen Property, a nickel-copper and platinum group metals project through the acquistion of Northern Platinum Ltd.;  Arranged a secured debt facility of up to $10 million;  Raised $2.1 million through shares issuance and debt financing; 1
  2. 2. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated)  Recorded net loss of $2.1 million, or loss of $0.02 per share; and  Subsequent to September 30, 2010, the Company received the final permit to commence mining operations at the Ulaan Ovoo coal mine in Mongolia. 2. Business Overview Prophecy Resource Corp. (formerly – Red Hill Energy Inc.) (“Prophecy” or the “Company”) is an internationally diversified company incorporated under the laws of the province of British Columbia, Canada, and engaged in the acquisition, exploration and development of energy, nickel, and platinum group metals projects. 2.1 Business Combination between the Company and PHI On April 16, 2010, the Company completed a plan of arrangement with old Prophecy Resource Corp. (old PCY” or “PHI”) and Elissa Resources Ltd. (“Elissa”) (the “RH Plan of Arrangement”). As the first step in the RH Plan of Arrangement, the Company transferred $1,000,000 and its non-coal assets, principally the Red Lithium property in Nevada, the Thor Rare Earth property in Nevada and the Banbury property in British Columbia, to Elissa Resources Ltd. in exchange for the issuance Elissa common shares to shareholders of the Company. The Company then created a new class of common share, being the currently outstanding common shares of the Company. Each one old common share of the Company was exchanged for 0.92 new common shares of the Company and 0.25 Elissa common shares, and each common share of old PCY was exchanged for one new common share of the Company. In addition, each stock option and warrant of the Company was amended to entitle the holder to receive 0.92 common shares and each old PCY stock option or warrant was exchanged for an option or warrant to acquire one common share. The common shares of PHI were voluntarily delisted from the Tonoto Stock Exchange, and PHI became a wholly owned subsidiary of the Company. Following the RH Plan of Arrangement, the Company changed its name to "Prophecy Resource Corp." A total of 36,178,285 common shares, 3,500,000 options, and 11,336,109 warrants were issued to replace the old common shares, options, and warrants of PHI on a one-to-one basis. The preliminary allocation of the consideration given and net assets received of this transaction is summarized as follows: Purchase price $ 27,743,900 Cash and cash equivalents $ 4,213,364 Receivables 24,565 Reclamation deposit 6,500 Mineral properties 30,935,357 Accounts payable and accrued liabilities (591,823) Future income tax liabilities (6,844,063) Net assets acquired $ 27,743,900 2
  3. 3. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) 2.2 Acquisition of Northern Platinum Ltd. And Consolidation of Ownership of Wellgreen Property On September 23, 2010, the Company acquired all of the issued and outstanding securities of Northern Platinum Ltd. (“Northern”) pursuant to a court approved statutory plan of arrangement under the Business Company Act (British Columbia) involving the Company, Northern and its securityholders (the “Northern Transaction”). Northern amalgamated with a wholly owned subsidiary of Prophecy and all of the securityholders of Northern exchanged their Northern securities for securities of the Company. For each one share of Northern held, a Northern shareholder will receive 0.50 of a common share of the Company and 0.10 of a warrant (an “Arrangement Warrant”) of the Company. In order to make the Northern Transaction efficient from a taxation perspective, pursuant to the Arrangement, Northern issued to all of its shareholders an option to acquire 0.20 of a Northern share at a price of $0.40 per share for a period of 18 months (a “Northern Arrangement Option”) and each Northern Arrangement Option was exchanged for 0.50 of an Arrangement Warrant of the Company. Each whole Arrangement Warrant entitles the holder to acquire one additional common share of the Company at an exercise price of $0.80 per share until March 23, 2012. Holders of convertible securities of Northern received convertible securities of the Company such that each former Northern security was exchanged for convertible securities of the Company exercisable for that number of shares that is equal to the number of Northern Shares that would otherwise have been issuable thereunder multiplied by 0.50 with the exercise price of such convertible security of the Company being adjusted to equal the exercise price of the applicable Northern convertible security divided by 0.50.. Northern became a wholly owned subsidiary of the Company and its common shares were delisted from the TSX Venture Exchange. Upon closing the Arrangement, the Company issued a total of 13,874,819 shares, 1.3 million options, and 6,007,090 warrants to replace the common shares, options and warrants of Northern. The Company also issued a total of 295,996 common shares to O&M Partners Inc. as finder’s fees for this transaction. The preliminary allocation of the consideration given and net assets received of this transaction is summarized as follows: Purchase price $ 7,649,600 Cash and cash equivalents $ 1,075 Receivables 112,047 Mineral properties 9,853,625 Accounts payable and accrued liabilities (614,845) Future income tax liabilities (1,702,302) Net assets acquired $ 7,649,600 In connection with the Northern Transaction, the Company signed a definitive agreement dated June 4, 2010 with Belleterre Quebec Mines Ltd. of Quebec, Canada ("Belleterre") to acquire its 50% back-in right ("Back-in") on Northern’s Wellgreen project. As consideration for the Back-In, the Company paid $2.1 million cash and issued 3.56 million common shares to Belleterre. Additionally, the Company issued 712,000 warrants to Belleterre. The warrants issued to Belleterre expire on October 8, 2011 and have an exercise price of $0.80. 3
  4. 4. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) 2.3 Secured Credit Facility On September 1, 2010, the Company arranged a secured debt facility of up to $10 million (the “Loan”) with Waterton Global Value, L.P. (“Waterton”). Subject to certain drawdown conditions, the Loan may be drawn down in three tranches as follows: (a) $2 million on the closing date, which occurred as at September 1, 2010; (b) $3 million, which occurred as at October 8, 2010; and (c) $5 million at such time as the Company completes an off-take agreement for the Ulaan Ovoo property. The majority of the proceeds of the Loan drawn to date have been used towards the further development of the Ulaan Ovoo Property. The Loan is due by August 31, 2011 and bears interest at 10% per annum. A structuring fee of $50,000 and 1% of the third tranche (if drawn down) is payable in cash. In conjunction with the closing of the Loan, the Company issued 1,000,000 common shares to Waterton. In the event that the third tranche of the Loan is drawn, the Company shall issue a further 1,000,000 common shares to Waterton. The initial 1,000,000 shares issuable to Waterton are subject to a four month hold period ending on January 2, 2011. Macquarie Capital Markets Canada Ltd. acted as Financial Advisor to the Company with respect to the Loan and received a fee of the greater of $300,000 and 4% of the aggregate value of the Loan drawn, plus applicable taxes. 2.4 Ulaan Ovoo Coal Property Referring to the Mine Services Agreement between the Company and Leighton Asia Limited (“Leighton”), the Company announced August 26, 2010 that Leighton has established the required infrastructure and deployed all necessary equipment and manpower (on schedule) to execute long term mining operations at the Ulaan Ovoo property. Ulaan Ovoo site establishment commenced on 13 July 2010. During the nine months period ended September 2010, the Company incurred development expenditures of approximately $3.1 million at Ulaan Ovoo and exercised an option to acquire the 2% net smelter returns royalty on Ulaan Ovoo by cash payment of US$130,000 and issuance 2.0 million shares of the Company. In October 2010, the Company provided 10,000 tonnes of coal as a trial run to power stations in Darkhan and Erdenet, Mongolia’s largest cities behind its capital Ulaanbaatar. At the Ministry’s request, the Company commenced mining and trucked the first coal shipment to Sukhbaatar rail station, ready to be transported to Darkhan power plant by rail. Mining Permit On October 15, 2010, the Company announced that an official government commission appointed by the Mongolian Ministry of Mineral Resources and Energy conducted the final permit inspection at Prophecy’s Ulaan Ovoo mine site on October 4, 2010. The permit inspection is the final step required for the Company to commence production operations at Ulaan Ovoo. During the October 4th visit, the commission, consisting of eight officials, drew satisfactory conclusions and Prophecy was instructed by the commission to begin coal production at the mine site and advised that receipt of the mine permit is imminent. On November 9, 2010, the Company received the final permit to commence mining operations at Ulaan 4
  5. 5. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) Ovoo. Operation Statistics: Leighton has removed and stockpiled approximately 30,696 BCM of topsoil and 209,095 BCM of overburden which is approximately some 28,089 BCM of overburden ahead of schedule in preparation for mining. Equipment: Operational equipment deployed by Leighton includes three 773C Cat dump trucks, one 385D Cat excavator, one D8R Cat dozer, one 160H Cat grader, one 928G Cat loader, two 10,000lt water tankers, one 3,000lt fuel truck, two CD150 dewatering pumps, three Allmand portable lighting plants and four diesel generators of varying capacity. Manpower: The current labour force can be categorised as follows: Bridge Construction: The design of the concrete bridges that will replace all existing wooden bridges along the haul road has been completed and the foundation slabs are currently being poured. Completion of the bridge upgrade by the end of September will enable the trucking of coal from the mine site to Nauski. Zheltura Border Opening: The Company has been informed that Russian and Mongolian governments have agreed to open the Zheltura border crossing on a permanent basis. Zheltura port is 10km by road from Ulaan Ovoo mine site and could present significant reduction on the transportation cost. The exact timing of the border opening is not known at this time. Infrastructure: The workshop, office complex and mine camp with facilities for 80 people on site have been erected and the area is fenced off for security and safety purposes. Wardrop Prefeasibility Study: The Company is working with Wardrop to clarify taxation, royalty, and off take pricing. 2.5 Chandgana Khavtgai and Tal Coal Property The Company has received a mining license for Tal and intends to convert Khavtgai’s exploration license to a mining license in 2011. The Company intends to commission a mine feasibility study on Chandgana Tal and is conducting multiple site visits with power plant engineers from multinational companies. The Company cautions that discussion of power plants is preliminary and there is no assurance of project feasibility. An updated independent NI 43-101 technical report on the Chandgana Khavtgai property dated September 28, 5
  6. 6. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) 2010 was completed by Christopher Kravits, LPG, CPG of Kravits Geological Services LLC. (the “Khavtgai Report”), and is filed on SEDAR herewith. The Khavtai Report updates the previous independent technical report on the Chandgana Khavtgai property prepared by Mr. Kravits dated January 9, 2008, which was also filed on the SEDAR system. The Kravits Report included an update of resources as reported in his January 9, 2008 report. During the nine months ended September 30, 2010, the Company incurred a total of $36,547 and $639,831 exploration and development expenditures at Chandgana Tal and Khavtgai Property, respectively. 2.6 Wellgreen Nickel Property Subsequent to the closing the acquisition of Northern, the Company commenced 1,000 metres of step-out surface drilling on 200 metre spacing beyond known mineralization. The Corporation is in the process of assaying and reporting 2,112 metres of drill core from Northern’s 2010, 6-hole drill program. That drill program focused on expanding the eastern limit of the Wellgreen property. The Corporation has provided results of two of six drill holes (see press release of September 27, 2010). 2.7 Lynn Lake Nickel Property Lynn Lake Nickel Property (“Lynn Lake”) was acquired through the amalgamation between the Company and PHI. Upon closing of the amalgamation, a total of approximately $29.4 million was capitalized as the acquisition cost of Lynn Lake. During the nine months ended September 30, 2010, the Company incured a total of flow through expenditures of $451,802 at Lynn Lake. Subsequent to September 30, 2010, the Company commenced a 3,000 metre drilling program at Lynn Lake. The drilling program is designed to test newly discovered targets from its recently completed Induced Polarization (IP) survey. Five new target areas have been delineated using a proprietary deep-seeking IP- method that penetrates to depths that were previously unexplored through VTEM. 2.8 Titan Vanadium Iron Property The Corporation commenced an exploration program on its Titan Vanadium Iron Project (“Titan”). The program comprises 22 line kilometres of line cutting covering over 2.7 square km in 100 m intervals that will extend the current surveyed grid west and southwest of the Titan property. A ground magnetometer survey will be conducted over this extension to close off a mag anomaly associated with the existing deposit, and to test with broader extensions highlighted in a previous airborne survey. During the nine months ended September 30, 2010, a total of $54,027 exploration expenditures incurred at Titan. 2.9 Red Lithium, ThorRee, and Banbury Properties Under the plan of Arrangement between the Company and PHI, the Red Lithium, ThorRee, and Banbury Properties were transferred, at cost, before the closing of the Arrangement, to Elissa Resource Ltd., (“Elissa”) in exchange for Elissa’s common shares, which was distributed to the shareholders of the Company as dividend distribution. 6
  7. 7. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) 3. Annual Financial Results The following table sets out highlights of Prophecy’s financial results together with selected balance sheet information for the years ended December 31, 2009, 2008, and 2007. Years ended December 31, 2009 2008 2007 Current assets $ 142,240 $ 1,414,811 $ 1,000,198 Other assets 16,018,368 15,203,062 15,143,121 Liabilities (52,105) (85,517) (200,462) Shareholder equities (16,108,503) (16,532,356) (15,942,857) Expenses (1,822,332) (1,718,329) (3,393,888) Other income and expenses (80,953) (681,589) 96,193 Loss for the year (1,903,285) (2,399,918) (3,297,695) Loss per share (0.04) (0.05) (0.08) Dividend $ - $ - $ - 4. Summary of Quarterly Financial Results Quarters ended September 30, 2010 June 30, 2010 March 31, 2010 December 31, 2009 Expenses $ (2,132,058) $ (1,448,011) $ (596,336) $ (340,801) Other income and expenses (43,302) 2,964 432 (11,188) Loss for the period $ (2,175,360) $ (1,445,047) $ (595,904) $ (351,989) Loss per share (0.02) (0.02) (0.01) (0.01) Quarters ended September 30, 2009 June 30, 2009 March 31, 2009 December 31, 2008 Expenses $ 181,571 $ (286,783) $ (1,376,319) $ (335,720) Other income and expenses (60,676) (1,595) (7,467) 142,474 Loss for the period $ 120,895 $ (288,378) $ (1,383,786) $ (193,246) Loss per share - (0.01) (0.03) - The expenses incurred by the Company are typical of an exploration company in the mining industry that has not yet generated significant revenue. The Company’s fluctuations in expenditures from quarter to quarter are mainly related to exploration activities conducted during the respective quarter. The fluctuation of other income and expenses from quarter to quarter is mainly attributed to interest income which fluctuates along with changes of interest rates and the balance of cash and cash equivalent, interest expense on loans payable, as well as the timing to recognize any gain or loss on the disposal of plant and equipment and written off mineral properties. 7
  8. 8. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) 5. Financial Results 5.1 Three months ended September 30, 2010(“Q3 2010”) Net loss for Q3 2010 was $2,175,360 compared to net income of $120,895 recorded in the same quarter last year. The increase of loss in Q3 2010 was mainly due to a total of $1,358,900 non cash stock base compensation recorded in Q3 2010 while a recovery of $325,200 stock based compensation expense recorded in the same quarter last year. Consulting and management fees for Q3 2010 were $718,643, an increase of $691,232, compared to the consulting and management fee of $27,411 in the same period last year. Most senior management and advisors of the Company are on a consultant basis, and the increase of consulting and management fee is mainly due to the increasing activities from those senior management and advisors after the amalgamation with PHI in April 2010 as well as the increasing stock based compensation arising from the options granted to those senior management and advisors. Director fees for Q3 2010 were $444,460 compared to a recovery of $325,200 recorded in the same quarter last year. Director fees are stock based compensation expenses arising from options granted to directors. It will fluctuate from time to time depending on the fair value of options granted and the timing to amortize the fair value of options granted. No cash was paid to directors in their capacity as directors. Professional fees for Q3 2010 were $142,677, an increase of $136,109, compared to the professional fee of $6,568 in the same quarter last year. Professional fees consist of auditing, legal, and accounting services. Stock exchange and shareholder services for Q3 2010 were $60,958, an increase of $45,544, compared to $15,414 recorded in the same quarter last year. Stock exchange and shareholder services include regulatory filing fee, transfer agent service fees, and news wires services fee which fluctuate along with the volume of those services. Advertising and promotion for Q3 2010 was $8,434, an increase of $8,004, compared to only $430 advertising and promotion expenses recorded in the same quarter last year. Advertising and promotion expenses mainly related to investor relation activities, such as conference and web advertising, to impove the comminciation with investors. Office and administration for Q3 2010 was $62,006, an increase of $29,666 or 92%, compared to the $32,340 office and administration expenses recorded in the same quarter last year. The increase was mainly due to the increasing administration activities after the amalgamation with PHI in April 2010. Travel and accommodation for Q3 2010 was $112,834, an increase of $70,307 or 165%, compared to $42,527 travel and accommodation expenses recorded in the same quarter last year and the increase was mainly due to increased travel by management and staff to participate in conferences and meetings with financial institutions. Foreign exchange loss for Q3 2010 was $238,488 while a gain of $38,282 was recorded in the same quarter last year. Foreign exchange gain or loss was mainly the effect on translation of the operation results of foreign subsidiaries. Salary and benefits for Q3 2010 was $319,698, an increase of $285,512, compared to the $34,186 salary and 8
  9. 9. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) benefit expenses recorded in the same quarter last year. The increase was mainly due to a total of $231,341 stock based compensation expenses arising from the options granted to employees were recorded and included in salary and benefits in Q3 2010. 5.2 Nine months ended September 30, 2010 Net loss for the nine months ended September 30, 2010 was $4,216,311, or $0.05 per share, compared to loss of $1,551,296 recorded in the same period last year. The increase was mainly due to increasing management and consulting activites after the amalgamation with PHI in April 2010. Consulting and management fees for the nine months ended September 30, 2010 were $1,711,463, an increase of $1,219,460, compared to the consulting and management fee of $492,003 in the same period last year. Most senior management and advisors of the Company are on a consultant basis, and the increase of consulting and management fees is mainly due to the increasing activities from those senior management and advisors after the amalgamation with PHI in April 2010 as well as the increasing stock based compensation arising from the options granted to those senior management and advisors. A total of $683,099 (same period last year - $183,980) stock based compensation expenses were included in consulting and management fee for the nine months ended September 30, 2010. Director fees for the nine months ended September 30, 2010 were $444,460 compared to $341,700 recorded in the same period last year. Director fees are non-cash stock based compensation expense arising from options granted to directors. It will fluctuate from time to time depending on the fair value of options granted and the timing to amortize the fair value of options granted. No cash was paid to directors in their capacity as directors. Professional fees for the nine months ended September 30, 2010 were $295,661, an increase of $254,723, compared to the professional fee of $40,938 in the same period last year. Professional fees consist of auditing, legal, and accounting services. Stock exchange and shareholder services for the nine months ended September 30, 2010 were $206,272, an increase of $163,779, compared to $42,493 recorded in the same period last year. Stock exchange and shareholder services including regulatory filing fee, transfer agent service fees, and news wires services fee which fluctuate along with the volume of those services. Advertising and promotion for the nine months ended September 30, 2010 was $448,467, an increase of $337,419, compared to $111,048 advertising and promotion expenses recorded in the same period last year. Advertising and promotion expenses mainly related to investor relation activities, such as conference and web advertising, to improve the communication with investors. Office and administration for the nine months ended September 30, 2010 was $187,363, an increase of $88,222 or 89%, compared to the $99,141 office and administration expenses recorded in the same quarter last year and the increase was mainly due to the increasing administration activities after the amalgamation with PHI in April 2010. Travel and accommodation for the nine months ended September 30, 2010 was $277,518, an increase of $156,375 or 129%, compared to $121,143 travel and accommodation expenses recorded in the same period last year and the increase was mainly due to increased travel by management and staff to participate in conferences and meetings with financial insititutions. 9
  10. 10. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) Foreign exchange loss for the nine months ended September 30, 2010 was $139,262 while a gain of $13,022 was recorded in the same period last year. Foreign exchange gain or loss was mainly the effect on translation of the operation results of foreign subsidiaries. Salary and benefits for the nine months ended September 30, 2010 was $436,867, an increase of $225,341, compared to the $211,526 salary and benefit expenses recorded in the same period last year. The increase was mainly due to a total of $231,341 (same period last year - $38,852) stock based compensation expenses arising from the options granted to employees, which recorded and included in salary and benefits for the nine months ended September 30, 2010. 6. Financial Results 6.1 Working capital As at September 30, 2010, the Company had working capital of $252,816 (December 31, 2009 - $90,135). Cash and cash equivalent as at September 30, 2010 increased by $2,006,840 to $2,146,152 from $139,312 as at December 31, 2009 as a result of: cash used in operation activities of $3,191,188, cash used in investing activities of $4,712,128, and cash provided from financing activities of $9,861,440. 6.2 Cash flow Operating activities in Q3 2010 used cash of $1,402,058 (Q3 2009 – used $244,802). Prior to changes in non- cash working capital items, which used cash of $645,423(Q3 2009 – generated cash of $74,660), cash flow used in operating activities in Q3 2010 was $756,635(Q3 2009 – used $319,462). The increase in cash used in operating activities was mainly due to increase of administration, management, and consulting activities after the amalgamation with PHI. During the nine months ended September 30, 2010, cash used in operating activities was $3,142,472 (same period last year - $843,587). Prior to changes in non-cash working capital items, cash used in operating activities was $2,792,859 (same period last year - $873,804). Investing activities in Q3 2010 used cash $4,739,973 (Q3 2009 – used $190,628), of which $4,720,935 (Q3 2009 - $172,956) was related to the exploration and development expenditures incurred at the Company’s mineral properties, and $20,113(Q3 2009 - $17,672) was used to purchase plant and equipment. During the nine months ended September 30, 2010, $4,712,128 cash (same period last year - $548,235) was used in investing activities, of which $5,094,887 was related to the exploration and development expenditures incurred at the Company’s mineral properties offset by the cash of $4,214,439 received upon the acquisition of PHI and Northern, $3,808,000 (same period last year - nil) was invested in the common shares of Victory Nickel Ltd., , and $22,467 (same period last year - $17,672) was used to purchase plant and equipment. Financing activities in Q3 2010 generated cash of $1,746,215 (Q3 2009 - $613,800), of which $2,000,000 (Q3 2009 - nil) was from a loan offset by deferred financing fees of $435,000 (Q3 2009 - nil), and $181,215 (Q3 2009 - $613,800) was from share issuances. For the nine months ended September 30, 2010, a total of $9,861,440 (same period last year - $613,800) cash was generated, of which $2,000,000 was from a loan offset by deferred financing fees of $435,000 (same period last year - nil), $9,296,440 was from share issuances, and $1,000,000 (same period last year - nil) was 10
  11. 11. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) distributed to shareholders as part of the spin-off of assets to Elissa. 6.3 General contractual commitments 6.3.1 Commitment related to Lynn Lake property On October 20, 2009, Prophecy Holding entered into an option agreement with Victory Nickel. Pursuant to the option agreement, Prophecy has the right to earn a 100% interest in Lynn Lake by paying Victory Nickel an aggregate of $4,000,000 over a four-year period, incurring an aggregate of $3,000,000 exploration expenditures at Lynn Lake over a three-year period, and issuance of 2,419,548 shares to Victory Nickel (issued). The option agreement also provided Victory Nickel with a right to participate in future financings or acquisitions on a prorated basis so that Victory Nickel may maintain its 10% interest in the number of outstanding shares of the Company. Pursuant to the option agreement, the schedule of cash paid or payable to Victory Nickel is as follows: i) $300,000 within five business days after the approval from the Toronto Stock Venture Exchange (paid); ii) $300,000 on January 9, 2010 (paid); iii)$400,000 within 180 days of the option agreement (paid); iv) $1,000,000 on or before March 1, 2011 ($400,000 was paid and capitalized as the part of the acquisition cost of Lynn Lake during the period ended September 30, 2010); v) $1,000,000 on or before March 1, 2012; and, vi) $1,000,000 on or before March 1, 2013. The schedule of expenditures to be incurred at Lynn Lake is as follows: i) $500,000 on or before November 1, 2010 (incurred); ii) an aggregate of $1,500,000 on or before November 1, 2011; and, iii) an aggregate of $3,000,000 on or before November 1, 2012. 6.3.2 Commitment related to Wellgreen property Conditional upon closing of the takeover of Northern, the Company entered into a Back-In Assignment Agreement (“Assignment Agreement’) with Belleterre Quebec Mines (“Belleterre”), a private company controlled by a Northern shareholder and former director. Pursuant to the Assignment Agreement, Belleterre assigns its rights, title, and interest in and to the Back-In Agreement to Prophecy for consideration of $4,200,000 payable as follows: i) $2,100,000 in cash; and, ii) $2,100,000 payable through issuance of 3,560,000 shares and 712,000 warrants of Prophecy. Each warrant will entitle the holder to exercise one share of Prophecy at $0.80 within a period of one year. Pursuant to the Back-In Agreement, Belleterre was granted a back-in right to a 50% interest in Wellgreen at any time up to and including completion of a positive feasibility study at Wellgreen by paying to Northern, at the time of backing-in, 50% of the amount of expenditures incurred by Northern at Wellgreen. Subsequent to September 30, 2010, the Company paid $2,100,000, issued the 3,560,000 shares and 712,000 11
  12. 12. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) warrants to Belleterre to acquire the back-in right and, as a result, the Company has acquired a 100% interest in Wellgreen. 6.4 Available sources of funding At present, the Company’s ability to continue as a going concern is dependent upon its ability to obtain necessary financing to complete the development of its projects, and future profitable production from, or the proceeds from dispositions of its energy resource, nickel and platinum projects. Although the Company has been successful in the past in obtaining financing, there is no assurance that it will be able to obtain adequate financing in the future or that the terms of such financing will be favourable. The timing and ability to fulfill this objective will depend on the liquidity of the financial markets as well as the willingness of investors to finance exploration companies in the minig industry. The Company will need to access additional financing to raise funds to maintain its on-going operation and to facilitate its desired expansion in the near term. In August 2010, the Company arranged a secured debt facility of up to $10 million (the “Loan”) with Waterton Global Value, L.P. (“Waterton’). Subject to certain drawdown conditions, the Loan may be drawn in three tranches as follows: (a) $ 2 million on the closing date, which occurred as at September 1, 2010; (b) $3 million upon completion of the acquisition of Northern Platinum Limited; (c) $5 million at such time as Prophecy completes an off-take agreement for the Ulaan Ovoo Property. As of the date of this report, the Company has drown down a total of $5 million from the debt facility. During the nine months ended September 30, 2010, the Company has completed a series of non-brokered private placements and raised cash of over $8,854,878 and has cash and cash equivalent of $2,146,152 as at September 30, 2010. The Company is continuously looking at and considering financing options and believes its current capital resources are enough to fund its ongoing activities for the next 12 months, and that if additional funding is required, the Company will be able to raise additional funds through financings to meet its operating needs. 7. Financial Results Related party transactions not disclosed elsewhere in the financial statements are as follows: Three months ended September 30, Nine months ended September 30, Transactions with related parties 2010 2009 2010 2009 Armada Investments Ltd (a) $ 39,610 $ 29,415 $ 106,600 $ 75,620 S. Paul Simpson LawgCorp. (b) p ( ) 98,291 - 130,189 22,370 Consulting fees (c) - - - 142,673 Mark Lotz (d) 33,620 - 56,286 - Mau Capital Management Ltd. (e) 53,362 - 85,362 - $ 224,883 $ 29,415 $ 378,437 $ 240,663 a) During the three and nine months ended September 30, 2010, the Company paid $39,610 and $106,600, (three and nine months ended September 30, 2009 - $29,415 and $75,620), respectively, to Armada Investments Ltd, a private company controlled by a common director of the Company, for office rent and accounting and management services provided; 12
  13. 13. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) b) During the three and nine months ended September 30, 2010, the Company paid $98,291 and $130,189 (three and nine months ended September 30, 2009 - $nil and $22,370), respectively, to S. Paul Simpson Law Corp., a law corporation controlled by a former officer of the Company, for legal services provided; c) During the three and nine months ended September 30, 2010, the Company paid $nil (three and nine months ended September 30, 2009 - $nil and $142,673), respectively, to a company controlled by a former director and officer of the Company; d) During the three and nine months ended September 30, 2010, the Company paid $33,620 and $56,286 (three and nine months ended September 30, 2009 - $nil), respectively, to Mark Lotz, a former officer of the Company; and e) During the three and nine months ended September 30, 2010, the Company paid $53,362 and $85,362 (three and nine months ended September 30, 2009 - $nil), respectively, to Mau Capital Management Ltd., a private company controlled by a director and officer of the Company, for management and financing services provided. Transactions with related parties are measured at the exchange amount, which is the amount of consideration established and agreed to by the parties. 8. Proposed Transactions With the exception of the information provided above, the Company is not a party to any proposed transaction that may have an effect on its financial condition, results of operations or cash flows which the management believes would require the intervention or approval of the Board of Directors of the Company. 9. Critical Accounting Policies and Estimates The preparation of financial statements in conformity with Canadian GAAP requires management to make estimates and assumptions that affect the amounts reported on the Consolidated Financial Statements. These critical accounting estimates represent management estimates that are uncertain and any changes in these estimates could materially impact the Company’s financial statements. Management continuously reviews its estimates and assumptions using the most current information available. Except the adoption of “Business Combinations and Related Sections” as per item 10.1 below and note 2(b) to the consolidated financial statements for the period ended September 30, 2010, there have not been changes to the Company’s critical accounting policies and estimates since fiscal year 2009 ended December 31, 2009. Readers are encouraged to read the critical accounting policies and estimates as described in the Company’s audited consolidated financial statements and Management’s Discussion and Analysis for the year ended December 31, 2009. 10. Critical Accounting Policies and Estimates 10.1 Adoption of accounting policy Business Combinations and related sections In January 2009, the Canadian Institute of Chartered Accountants (“CICA”) issued Section 1582, “Business 13
  14. 14. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) Combinations” to replace Section 1581. The new standard effectively harmonized the business combinations standard under Canadian GAAP with International Financial Reporting Standards (“IFRS”). The new standard revised guidance on the determination of the carrying amounts of the assets acquired and liabilities assumed, goodwill, and accounting for non-controlling interests at the time of a business combination. The CICA concurrently issued Section 1601, “Consolidated Financial Statements” and Section 1602 “Non- Controlling Interest”, which replace Section 1600, “Consolidated Financial Statements”. Section 1601 provides revised guidance on the preparation of consolidated financial statements and Section 1602 addresses accounting for non-controlling interest in consolidated financial statements subsequent to a business combination. Effective January 1, 2010, the Company early adopted these standards and the adoption of these standards did not have any material impact on the consolidated financial statements for the period ended September 30, 2010. 10.2 Future accounting changes a) Convergence with IFRS In February 2008, the Canadian Accounting Standards Board confirmed that publicly accountable enterprises will be required to adopt Internation Financial Reporting Standards (“IFRS”) for fiscal years beginning on or after January 1, 2011, with early adoptions permitted. The Company’s first IFRS financial statements will be its interim financial statements for the first quarter of 2011 with an opening balance sheet date of January 1, 2011, which will require restatement of comparative information presented. The conversion to IFRS will impact the Company’s accounting policies, information technology and data systems, internal control over financial reporting, and disclosure controls and procedures. While the Company has begun assessing the adoption of IFRS for 2011, the financial reporting impact of the transition to IFRS cannot be reasonably estimated at this time due to limited resources and significant business acquisitions during the year. The Company’s conversion plan consist of the following phases: scoping and planning, diagnostic assessment, operations implementation, and post implementation. The Company has completed the scoping and planning phase. The scoping and planning phase involved establishing a project management team, mobolizing organziational support for the conversion plan, obtaining stakeholder support for the project, identifying major areas affected by the conversion and developing a project charter, implementaion plan, and communication strategy. The resulting identified areas of accounting difference of highest potential impact to the Company, based on existing IFRS, are impairment of assets, property plant and equipment, provisions and contingent liabilities, income taxes, financial instruemnts, stock based compensation expenses, and initial adoption of IFRS under the provision of IFRS 1 First-Time Adoptions of IFRS. The diagnostic assessment phase (“phase 2”) which is in progress will result in the selection of IFRS accounting policies and transitional exemption decision, estimates of quantification of financial statement impacts, preparation of financial statements and identification of business processes and transitional exemptions decisions. The Company intends to complete phase 2 in the forth quarter of 2010. The operations implementation (“phase 3”) includes the design of business, reporting and system process as to support the compilation of IFRS compliant fianncial data for the IFRS opening balance sheet as at Janaury 1, 2011 and thereafter. The Company is in the process of changing its reporting and system process to support the compilation of IFRS and intends to determine the IFRS opening balances during the coming financial 14
  15. 15. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) statements audit for the year ended December 31, 2010. Post implementation (“phase 4”) will include sustainable IFRS compliant financial data and processes for fiscal 2011 and beyond. The International Accounting Standards Board continues to amend and add to current IFRS with several project currently underway. The Company will monitor actual and anticipated changes to IFRS and related rules and regulations and assessing the impacts of these changes on the Company and its reporting, including expected dates of when such impacts are effective. b) Multiple Deliverable Revenue Arrangements In December 2009, the Emerging Issue Committee (“EIC”) issued EIC Abstract 175, “Multiple Deliverable Revenue Arrangements.” This Abstract addresses how to determine whether an arrangement involving multiple deliverables contains more than one unit of accounting and how such a multiple deliverable revenue arrangement consideration should be measured and allocated to the separate units of accounting. This Abstract should be applied prospectively and should be applied to revenue arrangements with multiple deliverable entered into or materially modified in the first annual fiscal period beginning on or after January 1, 2011 with early adoption permitted. The Company did not early adopt this Abstract and expects there will be no material impact on the consolidated financial statements upon adoption of this Abstract. 11. Financial Instruments and Related Risks The Company manages its exposure to financial risks, including liquidity risk, foreign exchange rate risk, interest rate risk, and credit risk in accordance with its risk management framework. The Company’s Board of Directors has overall responsibility for the establishment and oversight of the Company’s risk management framework and reviews the Company’s policies on an ongoing basis. The following table sets forth the Company’s fiancial assets and liabilities that are measured at fair value on a recuring basis by level within the fair value hierarchy. As at September 30, 2010, those financial assets and liabilities are classified in their entirety based on the level of input that is significant to the fair value measurement. Level 1 Level 2 Level 3 Total Financial assets Cash and cash equivalents $ 2,146,152 $ - $ - $ 2,146,152 Receivables and deposits - 221,366 - 221,366 Long-term investments 4,027,692 - - 4,027,692 $ 6,173,844 $ 221,366 $ - $ 6,395,210 Financial liabilities Accounts payable and accrued liabilities $ - $ 1,047,424 $ - $ 1,047,424 Loans payable - 2,000,000 - 2,000,000 $ - $ 3,047,424 $ - $ 3,047,424 12. Risks and Uncertainties The Company is exposed to many risks in conducting its business, including but not limited to: a) product 15
  16. 16. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) price risk as any fluctuations in the prices of the products that the Company purchases and the prices of the products that the Company sells have a significant effect on the Company’s business, results of operations, financial conditions and cash flows; b) credit risk in the normal course of dealing with other companies and financial institutions; c) foreign exchange risk as the Company reports its financial statements in Canadian dollars while the Company has significant operations and assets in Mongolia; d) interest rate risk as the Company raises funds through debt financing and has a total of $2,000,000 in loans payable outstanding as at September 30, 2010; and e) other risk factors, including inherent risk of the mineral exploration, political risks, and environmental risk. These and other risks are described in the Company’s audited consolidated financial statements, management’s discussion and analysis for the year ended December 31, 2009 and note 10 of the consolidated financial statements for period ended September 30, 2010. Readers are encouraged to refer to these documents for a more detailed description of some of the risks and uncertainties inherent in the Company’s business. Management and the Board of Directors continuously assess risks that the Company is exposed to, and attempt to mitigate these risks where practical through a range of risk management strategies. 13. Internal Control over Financial Reporting Procedures The management of the Company is responsible for establishing and maintaining appropriate information systems, procedures and controls to ensure that information used internally and disclosed externally is complete, reliable and timely. Management is also responsible for establishing adequate internal controls over financial reporting to provide sufficient knowledge to support the representations made in this MD&A and the consolidated financial statements for the three and nine months ended September 30, 2010. The management of the Company has filed the Venture Issuer Basic Certificate with the Interim Filings on SEDAR at www.sedar.com. In contrast to the certificate required under Multilateral Instrument 52-109 Certification of Disclosure in Issuers’ Annual and Interim Filings (“MI 52-109”), the venture issuer certificate does not include representations relating to the establishment and maintenance of disclosure controls and procedures (“DC&P”) and internal control over financial reporting (“ICFR”), as defined in MI52-109. In particular, the certifying officers filing certificates for venture issuers are not making any representations relating to the establishment and maintenance of:  controls and other procedures designed to provide reasonable assurance that information required to be disclosed by the issuer in its annual filings, interim filings or other reports filed or submitted under securities legislation is recorded, processed, summarized and reported within the time periods specified in securities legislation, and  a process to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with the issuer’s generally accepted accounting principles. The issuer’s certifying officers are responsible for ensuring that processes are in place to provide them with sufficient knowledge to support the representations they are making in their certificate(s). Investors should be aware that inherent limitations on the ability of certifying officers of a venture issuer to design and implement on a cost effective basis DC&P and ICFR as defined in MI 52-109 may result in 16
  17. 17. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) additional risks to the quality, reliability, transparency, and timeliness of interim and annual filings and other reports provided under securities legislation. 14. Additional Disclosure for Venture Issuers without Significant Revenue The cumulative capitalized exploration and development expenditures incurred at mineral properties as of September 30, 2010 are summarized as follows: Chandgana Chandgana Red Ulaan Ovoo Tal Khavtgai Lynn Lake Okeover Titan Wellgreen Uranium Lithium ThorRee Banbury Total Balance, December 31, 2008 $ 12,619,128 $ 1,279,337 $ 1,144,830 $ - $ - $ - $ - $ 74,844 $ - $ - $ 1 $ 15,118,139 Acquisition costs - - - - - - - - 290,000 155,000 - 445,000 Deferred exploration and development expenditures 331,089 2,907 27,512 - - - - 10,599 49,607 34,180 - 455,894 Impairment charges - - - - - - - (85,443) - - - (85,443) Balance, December 31, 2009 12,950,217 1,282,244 1,172,342 - - - - - 339,607 189,180 1 15,933,590 Acquisition costs 1,570,000 - - 29,805,964 1,222,119 307,274 9,853,624 - - 81,459 - 42,840,440 Deferred exploration and development expenditures 3,101,041 36,547 639,831 354,805 6,241 54,027 - - - - - 4,192,492 Properties transferred out - - - - - - - - (339,607) (270,639) (1) (610,246) Balance, September 30, 2010 $ 17,621,258 $ 1,318,791 $ 1,812,173 $ 30,160,769 $ 1,228,360 $ 361,301 $ 9,853,624 $ - $ - $ - $ - $ 62,356,276 15. Off-Balance Sheet Arrangment The Company does not have any off-balance sheet arrangements. 16. Disclosure of Outstanding Share Data As at the date of this MD&A, the following securities are outstanding: a) Share Capital Authorized – unlimited number of common shares without par value. Issued and outstanding – 133,235,783 common shares outstanding with a recorded value of $85,420,671 17
  18. 18. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) b) Options The following table summarizes the number of options outstanding as of the date of this MD&A: Exercise price Number of options outstanding Expiry date $0.25 150,000 February 14, 2012 $0.25 1,312,500 October 29, 2014 $0.38 200,000 November 30, 2014 $0.40 2,342,900 January 23, 2014 $0.40 600,000 January 29, 2015 $0.54 1,000,000 September 21, 2015 $0.55 350,000 March 15, 2015 $0.60 550,000 July 17, 2014 $0.60 150,000 September 21, 2014 $0.67 2,242,500 May 10, 2015 $0.80 500,000 April 30, 2014 $0.80 100,000 September 21, 2015 $1.03 150,000 March 24, 2015 $0.54 250,000 October 1, 2015 $0.67 175,000 October 15, 2015 $0.25 to $1.03 10,072,900 18
  19. 19. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Management’s Discussion and Analysis of Financial Condition and Results of OperationsFor the Three and Nine Months ended September 30, 2010(Expressed in Canadian dollars, unless otherwise stated) c) Warrants The following table summarizes the number of warrants outstanding as of the date of this MD&A: Exercise price Number of warrants outstanding Expiry date $0.10 3,250,000 December 31, 2011 $0.40 1,340,750 December 31, 2011 $0.40 465,968 January 25, 2012 $0.40 125,000 June 5, 2011 $0.40 25,000 December 31, 2011 $0.46 100,000 September 4, 2011 $0.49 2,473,421 February 17, 2012 $0.50 1,726,533 December 31, 2011 $0.60 687,500 June 5, 2011 $0.60 237,500 August 18, 2011 $0.60 137,500 December 31, 2011 $0.60 649,938 December 21, 2011 $0.60 186,313 December 22, 2011 $0.65 759,000 September 1, 2011 $0.70 550,000 September 4, 2011 $0.77 5,377,932 March 31, 2012 $0.80 3,040,458 March 31, 2012 $0.80 337,750 April 21, 2012 $0.80 2,834,164 March 23, 2012 $0.80 712,000 October 8, 2011 $0.66 3,830,189 October 28, 2012 $0.10 to $0.80 28,846,916 19
  20. 20.         (Formerly – Red Hill Energy Inc.) Consolidated Financial Statements September 30, 2010 (Unaudited - expressed in Canadian dollars, unless otherwise stated) 
  21. 21. Notice to Readers of the Unaudited Interim Consolidated Financial Statements For the three and nine months ended September 30, 2010The unaudited interim consolidated statements of Prophecy Resources Corp. (Formerly - Red Hill EnergyInc.) for the three and nine months ended September 30, 2010 ("Financial Statements") have beenprepared by management. The Financial Statements should be read in conjunction with the Companysaudited consolidated financial statements for the year ended December 31, 2009 which are available atthe SEDAR website at www.sedar.com. The Financial Statements are stated in terms of Canadian dollars,unless otherwise stated, and are prepared in accordance with Canadian generally accepted accountingprinciples.
  22. 22. Prophecy Resource Corp. (Formerly - Red Hill Energy Inc.)Consolidated Balance Sheets(Unaudited - expressed in Canadian Dollars) Notes September 30, 2010 December 31, 2009ASSETSCurrent Assets Cash and cash equivalents $ 2,146,152 $ 139,312 Receivables and deposits 221,366 2,928 Prepaids 56,438 - 2,423,956 142,240Long-term investments 3 4,027,692 -Plant and equipment 4 92,621 77,927Reclamation deposits 6,500 6,850Mineral properties 1&5 62,356,276 15,933,591 $ 68,907,045 $ 16,160,608LIABILITIESCurrent liabilities Accounts payable & accrued liabilities $ 1,047,424 $ 52,105 Loans payable 6 1,123,716 - 2,171,140 52,105Future income tax liabilities 1 8,546,366 - 10,717,506 52,105SHAREHOLDERS EQUITYShare capital 1&8 79,780,504 33,896,787Contributed surplus 5,386,603 3,582,419Other comprehensive income 219,692 -Deficit (27,197,260) (21,370,703) 58,189,539 16,108,503 $ 68,907,045 $ 16,160,608Approved by the Board:"John Lee"CEO, Director"G.A Armstrong"Director See accompanying notes to the unaudited interirm consolidated financial statemens
  23. 23. Prophecy Resource Corp. (Formerly - Red Hill Energy Inc. )Consolidated Statements of Operations and Comprehensive Loss(Unaudited - expressed in Canadian dollars except share data) Three months ended September 30, Nine months ended September 30, Notes 2010 2009 2010 2009General and Administrative Expenses Amortization $ 11,109 $ 7,705 $ 15,836 $ 19,261 Consulting and management fees 8(c) 718,643 27,441 1,711,463 492,003 Director fees 8(c) 444,460 (325,200) 444,460 341,700 Professional fees 142,677 6,568 295,661 40,938 Stock exchange and shareholder services 60,958 15,414 206,272 42,493 Advertising and promotion 8(c) 8,434 430 448,467 111,048 Office and administration 62,006 32,340 187,363 99,141 Travel and accommodation 112,834 42,527 277,518 121,143 Foreign exchange loss (gain) 238,488 (38,282) 139,262 (13,022) Insurance 12,750 15,300 13,234 15,300 Salary and benefits 8(c) 319,698 34,186 436,867 211,526Loss before other items 2,132,058 (181,571) 4,176,405 $ 1,481,531Other income and expenses Interest income (5,414) (830) (8,810) (2,834) Interest expenses 6 48,716 - 48,716 - Mineral property written off - 57,903 - 68,969 Loss on disposal of plant and equipment - 3,630 - 3,630 43,302 60,703 39,906 69,765Net income (loss) for the period $ (2,175,360) $ 120,868 $ (4,216,311) $ (1,551,296)Unrealized gain on available-for-sale security 3 - - 219,692 -Comprehensive income (loss) $ (2,175,360) $ 120,868 $ (3,996,619) $ (1,551,296)Basis and diluted loss per share $ (0.02) $ - $ (0.05) $ (0.03)Weighted average number of shares outstanding 108,738,115 52,095,984 87,172,481 51,703,096 See accompanying notes to the unaudited interirm consolidated financial statemens
  24. 24. Prophecy Resource Corp (Formerly - Red Hill Energy Inc.) CONSOLIDATED STATEMENTS OF SHAREHOLDERS EQUITY (Unaudited - expressed in Canadian dollars except for share figures) Share capital Deficit and AOCI Accumulated other Total Numbers of Contributed comprehensive Total deficit shareholders Notes shares Amount surplus income Deficit and AOCI equityBalance, December 31, 2008 51,509,874 $33,002,987 $2,905,947 $ - $ (19,376,578) $ (19,376,578) $16,532,356Private placement, net of share issuance costs 1,650,000 613,800 - - - - 613,800Shares issued for mineral properties 700,000 280,000 - - - - 280,000Stock based compensation - - 585,632 - - - 585,632Loss for the year - - - - (1,903,285) (1,903,285) (1,903,285)Warrant modification - - 90,840 - (90,840) (90,840) -Balance, December 31, 2010 53,859,874 33,896,787 3,582,419 - (21,370,703) (21,370,703) $16,108,503Private placement, net of share issuance costs 8(b) 19,638,658 8,854,878 133,847 - - - 8,988,725Shares reduced upon spin off 1 (5,265,840) - - - - - -Shares issued upon acquisition of Prophecy Holding 1 36,178,285 27,494,967 73,404 - - - 27,568,371Shares issued upon acquisition of Northern 1 14,170,815 7,085,937 448,253 - - - 7,534,190Shares issued for mineral properties 5(a) 2,000,000 1,440,000 - - - - 1,440,000Shares issued as financing fees 6 1,000,000 490,000 - - - - 490,000Shares issued upon options exercised 8(c) 803,000 478,935 (210,220) - - - 268,715Share issued upon warrants exercised 8(d) 285,000 39,000 - - - - 39,000Stock based compensation 8(c) - - 1,358,900 - - - 1,358,900Loss for the period - - - - (4,216,311) (4,216,311) (4,216,311)Dividend distribution to shareholders on spin off 1 - - - - (1,610,246) (1,610,246) (1,610,246)Unrealized gain on available for sale security 3 - - - 219,692 - 219,692 219,692Balance, September 30, 2010 122,669,792 $79,780,504 $5,386,603 $219,692 $ (27,197,260) $ (26,977,568) $58,189,539 See accompanying notes to the unaudited interirm consolidated financial statemens
  25. 25. Prophecy Resource Corp. (Formerly - Red Hill Energy Inc. )Consolidated Statements of Cash Flows(Unaudited - expressed in Canadian dollars except share data) Three months ended September 30, Nine months ended September 30, Notes 2010 2009 2010 2009Cash provided by (used in)Operating activities Net loss (income) for the period $ (2,175,360) $ 120,868 $ (4,216,311) $ (1,551,296) Add (deduct) items not affecting cash Amortization 11,109 7,705 15,836 19,261 Interest expenses 48,716 - 48,716 - Stock based compensation expenses 8(c) 1,358,900 (509,568) 1,358,900 585,632 Mineral properties written off - 57,903 - 68,969 Loss on disposal of plant and equipment - 3,630 - 3,630 (756,635) (319,462) (2,792,859) (873,804) Changes in non-cash working capital Receivables and deposits (217,657) 2,040 (81,826) 16,709 Prepaid expense 55,582 - (56,438) 612 Accounts payable and accrued liabilities (483,348) 72,620 (211,349) 12,896 (645,423) 74,660 (349,613) 30,217Cash used in operating activities (1,402,058) (244,802) (3,142,472) (843,587)Investing activities Cash received upon acquisition of Prophecy Holding and 1 Northern 1,075 - 4,214,439 - Reclamation deposits - - 6,850 - Acquisition of plant and equipment (20,113) (17,672) (30,530) (17,672) Acquisition of mineral property and deferred exploration and 5 development expenditures (4,720,935) (172,956) (5,094,887) (530,563) Purchase of investments 3 - - (3,808,000) -Cash used in investing activities (4,739,973) (190,628) (4,712,128) (548,235)Financing activities Proceeds from loans payable 2,000,000 - 2,000,000 - Deferred financing fees (435,000) - (435,000) - Shares issued, net of share issuance costs 181,215 613,800 9,296,440 613,800 Dividend distribution to shareholders on spin-off 1 - - (1,000,000) -Cash provided by financing activities 1,746,215 613,800 9,861,440 613,800Net increase (decrease) in cash (4,395,816) 178,370 2,006,840 (778,022)Cash and cash equivalents - beginning of period 6,541,968 432,941 139,312 1,389,333Cash and cash equivalents - end of period $ 2,146,152 $ 611,311 $ 2,146,152 $ 611,311Supplemental cash flow informationInterest paid $ - $ - $ - $ -Income tax paid $ - $ - $ - $ - See accompanying notes to the unaudited interirm consolidated financial statemens
  26. 26. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Notes to the Consolidated Financial StatementsSeptember 30, 2010(Unaudited – expressed in Canadian dollars, unless stated otherwise) 1. NATURE OF OPERATIONSProphecy Resource Corp. (formerly – Red Hill Energy Inc.) (“Prophecy” or the “Company”) is aninternationally diversified company incorporated under the laws of the province of British Columbia,Canada, and engaged in the acquisition, exploration and development of energy, nickel, and platinumgroup metals projects.The Company is in the process of developing its energy resource projects (“coal projects”) in Mongoliaand exploring nickel and platinum group metals projects in Canada. The underlying value andrecoverability of the amounts shown for mineral properties, and property and equipment are dependentupon the existence of economically recoverable mineral reserves, receipt of appropriate permits, the abilityof the Company to obtain the necessary financing to complete the development of the projects, and futureprofitable production from, or the proceeds from the disposition of its energy resource, nickel, andplatinum group metals projects.As at September 30, 2010, the Company had net working capital of $252,816 (December 31, 2009 -$90,135) and continues to incur exploration and development expenditures related to its mineral projects.As at September 30, 2010, the Company had cash and cash equivalents of $2,146,152 (December 31, 2009- $139,312).Management recognized that the Company will need to generate additional financing in order to meets itsplanned business objectives since the Company has not yet produced any revenue and has incurred lossessince inception. There is no assurance that the Company will be able to raise these additional financialresources. If the Company is unable to obtain adequate additional financing, the Company will be requiredto curtail operations and exploration and development activities. However, the mine operation at UlaanOvoo mine has been commissioning and expects to generate significant revenue and cash inflow in thecoming year. The Company is also in the process to raise additional cash through equity financing. As aresult, these financial statements are prepared on the basis that the Company will continue as a goingconcern, and do not include any adjustments for the recoverability and classification of recorded assetsamounts and classification of liabilities that might be necessary should the Company be unable to continueas a going concern.In April 2010, Red Hill Energy Inc. (“Red Hill”) completed the acquisition of the old Prophecy ResourceCorp. (“Prophecy Holding”) through a plan of arrangement (“Arrangement”). Under the Arrangement, RedHill transferred $1,000,000 cash and its non-coal asset, principally the Red Lithium Property near ClaytonValley, Nevada, the Thor Rare Earth Property (“ThorRee”) in Nevada, and the Banbury Property in BritishColumbia, to Elissa Resource Ltd. (“Elissa”), in exchange for Elissa’s common shares. Red Hill thencreated a new class of shares called “Class A Shares” and each common share of Red Hill was converted to0.92 Class A Shares and 0.25 Elissa common shares. In addition, each Red Hill stock option and warrant,including the Red Hill Placement Warrants, will entitle the holder to receive 0.92 Class A share. The Elissacommon shares were further transferred, as dividend payments, to the shareholders of Red Hill. Uponcompletion of the amalgamation, Red Hill changed its name to Prophecy Resource Corp. and the Class Ashares were renamed as the common shares of Prophecy. As consideration of the acquisition, a total of 2  
  27. 27. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Notes to the Consolidated Financial StatementsSeptember 30, 2010(Unaudited – expressed in Canadian dollars, unless stated otherwise) 36,178,285 common shares, 3,500,000 options, and 11,336,109 warrants were issued to replace the oldcommon shares, options, and warrants of Prophecy Holding at a one-to-one basis. This transaction hasbeen accounted for using acquisition accounting with Red Hill identified as the acquirer. The excess of theconsideration given over the fair value of the assets and liabilities acquired has been allocated to mineralproperties. The preliminary allocation of the consideration given and net assets received of this transactionis summarized as follows: Purchase price $ 27,743,900 Cash and cash equivalents $ 4,213,364 Receivables 24,565 Reclamation deposit 6,500 Mineral properties 30,935,357 Accounts payable and accrued liabilities (591,823) Future income tax liabilities (6,844,063) Net assets acquired $ 27,743,900In September 2010, the Company completed an Arrangement to acquire Northern Platinum Ltd.(“Northern”), through a share transaction. Pursuant to the Arrangement, each common share of Northernwas exchanged for 0.50 common shares and 0.10 warrants of the Company, and each option and eachwarrant of Northern was exchanged for 0.50 options and 0.50 warrants of the Company, respectively.Upon closing the Arrangement, the Company issued a total of 13,874,819 common shares, 1,300,000options, and 6,007,090 warrants to replace the common shares, options, and warrants of Northern. TheCompany also issued a total of 295,996 common shares to O&M Partners Inc. as finder’s fees for thistransaction. The preliminary allocation of the consideration given and net assets received of this transactionis summarized as follows: Purchase price $ 7,649,600 Cash and cash equivalents $ 1,075 Receivables 112,047 Mineral properties 9,853,625 Accounts payable and accrued liabilities (614,845) Future income tax liabilities (1,702,302) Net assets acquired $ 7,649,600 3  
  28. 28. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Notes to the Consolidated Financial StatementsSeptember 30, 2010(Unaudited – expressed in Canadian dollars, unless stated otherwise) 2. SIGNIFICANT ACCOUNTING POLICIES(a) Basis of PresentationThese unaudited interim consolidated financial statements are prepared in accordance with Canadiangenerally accepted accounting principles (“GAAP”) and follow the same accounting policies and methodsof their application as the most recent audited financial statements for the year ended December 31, 2009,except note 2(b) below. However, they do not include all the information and disclosures required by theannual financial statements. In the opinion of management, all adjustments of a normal recurring naturenecessary for a fair presentation have been included. The results for the interim period are not necessarilyindicative of the results for the year ended December 31, 2010. As a result, the information contained inthe interim financial statements should be read in conjunction with the Company’s latest annual financialstatements and notes thereto.These unaudited interim consolidated financial statements include the accounts of the Company and itsdirectly or indirectly wholly-owned subsidiaries. All material intercompany balances and transactions havebeen eliminated.(b) Adoption of Accounting PolicyBusiness Combinations and related sectionsIn January 2009, the Canadian Institute of Chartered Accountants (“CICA”) issued Section 1582,“Business Combinations” to replace Section 1581. The new standard effectively harmonized the businesscombinations standard under Canadian GAAP with International Financial Reporting Standards (“IFRS”).The new standard revised guidance on the determination of the carrying amounts of the assets acquired andliabilities assumed, goodwill, and accounting for non-controlling interests at the time of a businesscombination.The CICA concurrently issued Section 1601, “Consolidated Financial Statements” and Section 1602 “Non-Controlling Interest”, which replace Section 1600, “Consolidated Financial Statements”. Section 1601provides revised guidance on the preparation of consolidated financial statements and Section 1602addresses accounting for non-controlling interest in consolidated financial statements subsequent to abusiness combination.Effective January 1, 2010, the Company early adopted these standards and the adoption of these standardsdid not have any material impact on the consolidated financial statements for the period ended September30, 2010. 4  
  29. 29. Prophecy Resource Corp. (Formerly – Red Hill Energy Inc.)Notes to the Consolidated Financial StatementsSeptember 30, 2010(Unaudited – expressed in Canadian dollars, unless stated otherwise) (c) Future Accounting Changesi) Convergence with IFRSIn February 2008, the Canadian Accounting Standards Board confirmed that publicly accountableenterprises will be required to adopt IFRS for fiscal years beginning on or after January 1, 2011, with earlyadoptions permitted. The Company’s first IFRS financial statements will be its interim financial statementsfor the first quarter of 2011 with an opening balance sheet date of January 1, 2011, which will requirerestatement of comparative information presented.The conversion to IFRS will impact the Company’s accounting policies, information technology and datasystems, internal control over financial reporting, and disclosure controls and procedures. While theCompany has begun assessing the adoption of IFRS for 2011, the financial reporting impact of thetransition to IFRS cannot be reasonably estimated at this time.ii) Multiple Deliverable Revenue ArrangementsIn December 2009, the Emerging Issue Committee (“EIC”) issued EIC Abstract 175, “MultipleDeliverable Revenue Arrangements.” This Abstract addresses how to determine whether an arrangementinvolving multiple deliverables contains more than one unit of accounting and how such a multipledeliverable revenue arrangement consideration should be measured and allocated to the separate units ofaccounting. This Abstract should be applied prospectively and should be applied to revenue arrangementswith multiple deliverables entered into or materially modified in the first annual fiscal period beginning onor after January 1, 2011 with early adoption permitted. The Company did not early adopt this Abstract andexpects there will be no material impact on the consolidated financial statements upon adoption of thisAbstract.3. LONG-TERM INVESTMENTIn May 2010, the Company and Victory Nickel Inc. (“Victory Nickel”) agreed to reciprocal privateplacements enabling Victory Nickel to maintain an approximately 9.9% equity interest in the Company inaccordance with the terms of an Equity Participation Agreement dated October 20, 2009. Victory Nickelsubscribed for 7,000,000 shares of the Company at a price of $0.544 per share, while the Companypurchased 36,615,385 common shares in Victory Nickel, which represented an approximately 9.8%interest in Victory Nickel, for a cost of $3,808,000. This investment is classified as an available-for-salefinancial instrument, which is initially measured at cost and subsequently measured at fair value withunrealized gains or losses recorded as other comprehensive income (loss).As of September 30, 2010, the fair value of the investment in Victory Nickel was $4,027,692 and a total of$219,692 unrealized gain was recorded as other comprehensive income. 5  

×